As of 2025-07-08, the Intrinsic Value of Zhongman Petroleum and Natural Gas Group Corp Ltd (603619.SS) is 30.47 CNY. This 603619.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.46 CNY, the upside of Zhongman Petroleum and Natural Gas Group Corp Ltd is 56.6%.
The range of the Intrinsic Value is 24.69 - 39.42 CNY.
Based on its market price of 19.46 CNY and our intrinsic valuation, Zhongman Petroleum and Natural Gas Group Corp Ltd (603619.SS) is undervalued by 56.6%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 24.69 - 39.42 | 30.47 | 56.6% | |
DCF (Growth Exit 10Y) | 37.71 - 59.86 | 46.41 | 138.5% | |
DCF (EBITDA Exit 5Y) | 44.44 - 64.85 | 52.81 | 171.4% | |
DCF (EBITDA Exit 10Y) | 54.36 - 82.66 | 65.94 | 238.8% | |
Peter Lynch Fair Value | 8.47 - 8.47 | 8.47 | -56.46% | |
P/E Multiples | 16 - 34.33 | 20.68 | 6.3% | |
EV/EBITDA Multiples | 17.33 - 33.25 | 24.32 | 25.0% | |
Dividend Discount Model - Stable | 9.64 - 19.81 | 14.72 | -24.3% | |
Dividend Discount Model - Multi Stages | 18.67 - 29.3 | 22.76 | 17.0% |
Market Cap (mil) | 8,997 |
Beta | 0.88 |
Outstanding shares (mil) | 462 |
Enterprise Value (mil) | 10,833 |
Market risk premium | 6.6% |
Cost of Equity | 10.5% |
Cost of Debt | 5% |
WACC | 8.4% |